| Revenue | DKK -77K | -113% |
| EBITDA | DKK -53K | +93% |
| Net profit | DKK -198K | +51% |
| Total assets | DKK 412K | -45% |
| Equity | DKK 71K | -74% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.948 | 2.122 | 1.560 | 1.486 | 1.369 | 1.320 | 777 | 611 | -77 |
| Staff expenses | -1.380 | -1.301 | -1.002 | -877 | -939 | -895 | -940 | -735 | -25 |
| EBITDA | -149 | 169 | 195 | 265 | 26 | -45 | -1.200 | -740 | -53 |
| Depreciation & amort. | -14 | -14 | -12 | -0 | -0 | -0 | -18 | -18 | -18 |
| EBIT | -163 | 155 | 183 | 265 | 26 | -45 | -1.218 | -759 | -71 |
| Net financials | 9 | 24 | -1 | -1 | -1 | -149 | -81 | 351 | -175 |
| Profit before tax | -155 | 178 | 182 | 264 | 25 | -194 | -1.300 | -408 | -246 |
| Tax | 73 | 18 | 46 | 64 | 6 | -0 | -0 | -0 | -47 |
| Net profit | -227 | 160 | 136 | 200 | 19 | -194 | -1.300 | -408 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 742 | 505 | 650 | 787 | 407 | 2.312 | 809 | 744 | 412 |
| Equity | 193 | 136 | 272 | 472 | 171 | 1.977 | 677 | 269 | 71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 549 | 369 | 378 | 315 | 236 | 336 | 132 | 475 | 342 |
| Total debt | 549 | 369 | 378 | 315 | 236 | 336 | 132 | 475 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2017 | — | — |
TR Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER SKAFTE HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
KIM ANDERSEN HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
EWERTSEN ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 5.0% | 5.0% | 2017 | |
ATHENE HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Ewertsen | Management | 0 companies |
| Tue Rosenkrantz de Neergaard | Management | 0 companies |